| Periods are Monthly |
Total |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
| 140.5 Field Expense |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| 141 Land Development |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| 143 Building Cost |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| 143.65 Tenant Improvements |
1 |
|
0.045 |
0.048 |
0.052 |
0.055 |
0.058 |
0.062 |
0.065 |
0.069 |
0.072 |
0.076 |
0.079 |
0.082 |
0.082 |
0.079 |
0.076 |
| 152 Architecture & Engineering |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| 143.5 Elevator/Escalator |
1 |
|
0.045 |
0.048 |
0.052 |
0.055 |
0.058 |
0.062 |
0.065 |
0.069 |
0.072 |
0.076 |
0.079 |
0.082 |
0.082 |
0.079 |
0.076 |
| 143.6 Furniture & Equipment |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
| 148 Misc. Administration |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| 166 Dev. Costs Expensed |
1 |
|
0.045 |
0.048 |
0.052 |
0.055 |
0.058 |
0.062 |
0.065 |
0.069 |
0.072 |
0.076 |
0.079 |
0.082 |
0.082 |
0.079 |
0.076 |
| 161 Grants & Reimbursements |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
| 153 Contingency |
1 |
|
0.057 |
0.059 |
0.063 |
0.067 |
0.069 |
0.073 |
0.077 |
0.058 |
0.061 |
0.064 |
0.068 |
0.071 |
0.07 |
0.067 |
0.076 |
| TOTAL |
11 |
|
0.477 |
0.498 |
0.534 |
0.567 |
0.588 |
0.624 |
0.657 |
0.555 |
0.582 |
0.612 |
0.645 |
0.672 |
0.666 |
0.639 |
2.684 |
|